|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,402.00 JPY | +0.41% |
|
+6.18% | +8.79% |
| 07-07 | Shell exits South African fuels via USD1 billion sale to ADNOC | AN |
| 07-07 | Japan's Inpex Signs 15-Year LNG Supply Deal with Abu Dhabi National Oil Co. | MT |
Company Valuation: Inpex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,389,291 | 1,823,168 | 2,396,325 | 2,359,995 | 3,667,424 | 3,937,499 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 7.36% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,269,883 | 5,123,523 | 5,057,858 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 11.09% | -2.78% | -1.28% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.03x | 7.94x | 8.45x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.77x | 0.72x | 0.68x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.3x | 7.14x | -1.39x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.63x | 1.66x | 1.74x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.18x | 2.16x | 2.23x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.07x | 2.98x | 3.17x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 3.66x | 3.69x | 3.94x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 18.9x | 16.5x | 17.1x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.28% | 6.07% | 5.84% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 110.7 | 117.9 | 123.2 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 3.27% | 3.48% | 3.64% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 421.9 | 426.6 | 400.7 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 26.2% | 27.6% | 30.7% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,421,937 | 2,375,897 | 2,263,675 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,716,782 | 1,719,210 | 1,593,814 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,440,800 | 1,390,230 | 1,282,222 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 484,894 | 479,416 | 442,194 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,332,384 | 1,186,024 | 1,120,358 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,388.00 | 3,388.00 | 3,388.00 |
| Nbr of stocks (in thousands) | 1,386,518 | 1,305,994 | 1,258,244 | 1,197,663 | 1,172,825 | 1,162,190 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 13/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.78x | 2.12x | 3x | 3.37% | 23.55B | |
| 10.58x | 2.08x | 4.89x | 3.12% | 132B | |
| 10.74x | 2.96x | 5.51x | 4.32% | 84.65B | |
| 7.64x | 2.6x | 4.34x | 3.07% | 71.66B | |
| 6.86x | 2.33x | 3.76x | 1.98% | 51.4B | |
| 11.08x | 3.37x | 4.67x | 2.4% | 50.79B | |
| 9.03x | 2.28x | 4.39x | 2.77% | 48.92B | |
| 8.06x | 1.22x | 4.25x | 2.39% | 47.22B | |
| 10.03x | 2.9x | 4.3x | 7.58% | 36.88B | |
| 10.71x | 3.86x | 5.49x | 1.27% | 32.37B | |
| Average | 9.25x | 2.57x | 4.46x | 3.23% | 57.96B | |
| Weighted average by Cap. | 9.48x | 2.51x | 4.62x | 3.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1605 Stock
- Valuation Inpex Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
